EXHIBIT 99.2

====================================================================================================
                                 OFFICE OF THE UNITED STATES TRUSTEE
====================================================================================================
                                                       
In re:                                                    Chapter 11 Trustee Operating Report
Performance Asset Management Fund III, Ltd.
James J. Joseph, Trustee
2029 Century Park East, 3rd Floor                         Report Number : 02             Page 1 of 3
Los Angeles, CA  90067
- -------------------------------------------
Chapter 11 Case No. SA 98-27101 RA                        For the period From : 02/01/99 to 02/28/99
====================================================================================================




                                                                                             
1.   Profit and Loss Statement
     A.   Related to Business Operations
          Gross Sales / Rents                                                    9,504.98
                                                                                ---------
          Less :   Sales Returns and Discounts                                       0.00
                                                                                ---------
               Net Sales                                                                    9,504.98
                                                                                           ---------
          Less :   Cost of Goods Sold
                   Collection Costs                                                  0.00
                                                                                ---------
                   Commissions, Escrow Fees & Closing Costs                          0.00
                                                                                ---------
          Less :   Ending Inventory at Cost                                          0.00
                                                                                ---------
               Cost of Goods Sold                                                               0.00
                                                                                           ---------
                   Gross Profit                                                                        9,504.98
                                                                                                      ---------
                   Other Operating Revenues                                                                0.00
                                                                                                      ---------
          Less :   Operating Expenses:
               Officer Compensation                                                  0.00
                                                                                ---------
               Salaries and Wages -                                                  0.00
                                                                                ---------
                   Total Salaries and Wages                                                 3,092.00
                                                                                           ---------
                   Employee Benefits and Pensions                                               0.00
                                                                                           ---------
               Payroll Taxes                                                         0.00
                                                                                ---------
               Real Estate Taxes                                                     0.00
                                                                                ---------
               Federal and State Income Taxes                                        0.00
                                                                                ---------
                   Total Taxes                                                                  0.00
                                                                                           ---------
               Rent and Lease Exp. (Real Property and Personal Property)             0.00
                                                                                ---------
               Interest Expense (Mortgage, Loan, Etc.)                               0.00
                                                                                ---------
               Insurance                                                         2,257.86
                                                                                ---------
               Automobile Expenses                                                   0.00
                                                                                ---------
               Utilities (Gas, Electricity, Water, Telephone, Etc.)                  0.00
                                                                                ---------
               Depreciation and Amortization                                         0.00
                                                                                ---------
               Repairs and Maintenance                                               0.00
                                                                                ---------
               Advertising                                                           0.00
                                                                                ---------
               Supplies - Office Expenses, Photocopies, Etc.                         0.00
                                                                                ---------
               Bad Debts                                                             0.00
                                                                                ---------
               Miscellaneous Operating Expenses (See Attached)                       0.00
                                                                                ---------
                   Total Operating Expenses                                                            5,349.86
                                                                                                      ---------

                        Net Gain / Loss from Business Operations                                       4,155.12
                                                                                                      ---------


     B.   Not Related to Business Operations
          Income :
               Interest Income                                                                344.62
                                                                                           ---------
               Other Non-Operating Revenues (Specify)                                           0.00
                                                                                           ---------
               Gross Proceeds on Sale of Assets                                      0.00
                                                                                ---------
               Less :   Original Cost of Assets plus Expenses of Sale                0.00
                                                                                ---------
                        Net Gain / Loss of Sale of Assets                                       0.00
                                                                                           ---------
               Total Non-Operating Income                                                                344.62
                                                                                                      ---------
           Expenses Not Related to Business Operations:
               Legal and Professional Fees (See Section 7 - Professional Fees)                  0.00
                                                                                           ---------
               Other Non-Operating Expenses (U.S. Trustee Funds)                                0.00
                                                                                           ---------
                        Total Non-Operating Expenses                                                       0.00
                                                                                                      ---------

     NET INCOME / LOSS FOR PERIOD                                                                      4,499.74
                                                                                                      =========


================================================================================
                                OPERATING REPORT
================================================================================



================================================================================
       CHAPTER 11 TRUSTEE OPERATING REPORT NO : 02            PAGE 2 OF 3
================================================================================

2.   Aging of Accounts Payable and Accounts Receivable (exclude pre-petition
     accounts payable) :



                       =================  =========================
                       ACCOUNTS PAYABLE     ACCOUNTS RECEIVABLE
                       =================  =========================
                                    
    Current - 30 Days  $       12,687.17  $                    0.00
                       -----------------  -------------------------
 Overdue 31 - 60 Days  $            0.00  $                    0.00
                       -----------------  -------------------------
 Overdue 61 - 90 Days  $            0.00  $                    0.00
                       -----------------  -------------------------
Overdue 91 - 120 Days  $            0.00  $                    0.00
                       -----------------  -------------------------
Overdue Over 120 Days  $            0.00  $                    0.00
                       =================  =========================
TOTAL                  $       12,687.17  $                    0.00
                       =================  =========================
                                          Includes Pre-Petition A/R


3.   Statement of Status of Payments to Secured Creditors and Lessors :



============================================================================
                FREQUENCY                                 POST-PETITION
             OF PAYMENT PER    AMOUNT    NEXT          PAYMENTS NOT MADE *
CREDITOR /  CONTRACT / LEASE   OF EACH  PAYMENT
LESSOR      (I.E., MO., QTR.)  PAYMENT    DUE          NUMBER         AMOUNT
==========  =================  =======  =======  ===================  ======
                                                       

- ----------  -----------------  -------  -------  -------------------  ------

- ----------  -----------------  -------  -------  -------------------  ------

- ----------  -----------------  -------  -------  -------------------  ------

============================================================================


4.   Tax Liability
          Gross Payroll Expenses for Period :              $0.00
                                                           ----------------
          Gross Sales for Period Subject to Sales Tax :    $0.00
                                                           ----------------



                                       ===========================================================
                                       DATE PAID  AMOUNT PAID *   POST-PETITION TAXES STILL OWING
                                       =========  ==============  ================================
                                                         
Federal Payroll and Withholding Taxes             $         0.00
State Payroll and Withholding Taxes               $         0.00  $                           0.00
                                       ---------  --------------  --------------------------------
Real Property Taxes                               $         0.00  $                           0.00
                                                  $         0.00  $                           0.00
                                       ---------  --------------  --------------------------------
                                                  $         0.00  $                           0.00
                                                  $         0.00  $                           0.00
                                       ---------  --------------  --------------------------------
                                                  $         0.00  $                           0.00

                                       ===========================================================
                                       *    Attach photocopies of depository receipts from taxing
                                            authorities or Financial institutions to verify that
                                            such deposits have been made.


5.   Insurance Coverage



                            ==============================================================
                            CARRIER / AGENT NAME  AMOUNT OF      POLICY       PREMIUM PAID
                                                  COVERAGE   EXPIRATION DATE  THROUGH DATE
                            ====================  =========  ===============  ============
                                                                  
Worker's Compensation       Not Applicable
                            --------------------  ---------  ---------------  ------------
Liability                   Not Applicable
                            --------------------  ---------  ---------------  ------------
Fire and Extended Coverage  Not Applicable
                            --------------------  ---------  ---------------  ------------
Property
Building Contents           Not Applicable
                            --------------------  ---------  ---------------  ------------
Flood                       Not Applicable
                            --------------------  ---------  ---------------  ------------
Earthquake                  Not Applicable
                            --------------------  ---------  ---------------  ------------
Business Income             Not Applicable
                            --------------------  ---------  ---------------  ------------
Boiler / Property Damage    Not Applicable
                            ==============================================================




================================================================================
       CHAPTER 11 TRUSTEE OPERATING REPORT NO : 02            PAGE 3 OF 3
================================================================================

6.   Questions:

     A.   Has the Trustee provided compensation to any officers, directors,
          shareholders, or other principals without the approval of the Office
          of the United States Trustee?

                  :     Yes     Explain:
              ---                       ----------------------------------------
               XX :     No
              ---

     B.   Has  the  Trustee  subsequent  to the filing of the petition, made any
          payments  on  its  pre-petition  unsecured  debt,  except as have been
          authorized  by  the  Court?

                  :     Yes     Explain:
              ---                       ----------------------------------------
               XX :     No
              ---

7.   Statement  of  Unpaid  Professional Fees (Post-Petition Amounts Only) To be
     accrued  in  February:



=======================================================================================
NAME OF PROFESSIONAL   STATE TYPE OF PROFESSIONAL     TOTAL POST-PETITION AMOUNT UNPAID
                      (ATTORNEY, ACCOUNTANT, ETC.)       CURRENT        TOTAL TO DATE
====================  ============================  =================  ================
                                                              

- --------------------  ----------------------------  -----------------  ----------------

- --------------------  ----------------------------  -----------------  ----------------

- --------------------  ----------------------------  -----------------  ----------------

- --------------------  ----------------------------  -----------------  ----------------

=======================================================================================


8.   Narrative  Reports  of  Significant  Events  and Events out of the Ordinary
     Course  of  Business:  (Attach  separate  sheet  if  necessary)

9.   Quarterly  Fees: (This Fee must be paid to the United States Trustee every
     Calendar  quarter)



==========================================================================================================
QUARTERLY PERIOD  TOTAL DISBURSEMENTS                                                       QUARTERLY FEE
REPORTS               PER QUARTER       QUARTERLY FEE   DATE PAID  AMOUNT PAID   CHECK NO.   STILL OWING
================  ====================  ==============  =========  ============  =========  ==============
                                                                          

12/31/98          $               0.00  $       250.00   01/27/99  $     250.00      10001  $         0.00
- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

- ----------------  --------------------  --------------  ---------  ------------  ---------  --------------

==========================================================================================================


I, James J. Joseph, Trustee, declare under penalty of perjury that the
information contained in the above Trustee Operating Report is true and complete
to the best of my knowledge.
Note:  The Trustee and his professionals are presently working on a motion to
allocate among debtors.  Pending that, all entries on this Operating Statement
are for information only.


           Date:   March 17, 1999                 /s/ James J. Joseph
                 -------------------       -------------------------------------
                                                  James J. Joseph, Trustee



Performance Asset Management Fund III, Ltd.

James J. Joseph, Trustee

2029 Century Park East

3rd Floor

Los Angeles, CA 90067



Chapter 11 Case No. SA 98-27101

Operating Report # 02                     From :  02/01/99
                                            To :  02/28/99



Schedule of Miscellaneous Operating Expenses
- --------------------------------------------

- ----------------------------  ------------------  --------------  -------------
           EXPENSE                   VENDOR           AMOUNT          TOTAL
- ----------------------------  ------------------  --------------  -------------





                                                                  ============
                TOTAL MISCELLANEOUS OPERATING EXPENSES                $0.00




================================================================================
                                                                     Page 1 of 1
                       OFFICE OF THE UNITED STATES TRUSTEE
                         CENTRAL DISTRICT OF CALIFORNIA
================================================================================

IN RE:                   TRUSTEE INTERIM STATEMENT
PERFORMANCE ASSET MGMT           STATEMENT NUMBER:    002
FUND III, LTD                 FOR THE PERIOD FROM:    020199
JAMES J. JOSEPH,                               TO:    022899
CHAPTER 11 TRUSTEE
- -----------------------

CASE NO. SA 98-27101 RA
=======================



                                                      Operating   30-Day C.D.   Money Market  Money Market
                                                       Account      Account       Account       Account
CASH ACTIVITY ANALYSIS                                14-088-393  426-556-0001  6704-559038   14-088-652
                                                      ----------  ------------  ------------  ------------
                                                                                  
A.  Total Receipts Per All Prior Interim
      Statements . . . . . . . . . . . .   . . . . .   87,448.50     87,098.58     10,933.12          0.00
                                                      ----------  ------------  ------------  ------------
B.  Less : Total Disbursements Per All
      Prior Interim Statements . . . . .   . . . . .   87,348.58          0.00          0.00          0.00
                                                      ----------  ------------  ------------  ------------
C.  Beginning Balance. . . . . . . . . .   . . . . .       99.92     87,098.58     10,933.12          0.00
                                                      ==========  ============  ============  ============
D.  Receipts During Current Period

              Per Attached Schedule. . .   . . . . .    3,887.17        308.47         36.15    298,141.98

              Total Receipts . . . . . .   . . . . .    3,887.17        308.47         36.15    298,141.98
                                                      ----------  ------------  ------------  ------------
E.  Balance Available. . . . . . . . . .   . . . . .    3,987.09     87,407.05     10,969.27    298,141.98
                                                      ----------  ------------  ------------  ------------

F.  Less : Disbursements During Period

              Per Attached Schedule. . .   . . . . .    3,887.17          0.00          0.00      6,145.03

              Total Disbursements. . . .   . . . . .    3,887.17          0.00          0.00      6,145.03
                                                      ==========  ============  ============  ============
G.  Ending Balance                                         99.92     87,407.05     10,969.27    291,996.95
                                                      ==========  ============  ============  ============


H.   (1)  Operating  Account  :
          (a)  Imperial  Bank,  9757  Wilshire  Blvd.,  Beverly  Hills, CA 90212
          (b)  Account Number:  14-088-393
     (2)  30-Day  C.D.
          (a)  Imperial  Bank,  9757  Wilshire  Blvd.,  Beverly Hills, CA 90212
          (b)  Account  #426-556-0001
     (3)  Money Market Account
          (a)  Wells  Fargo,  1661  No.  Raymond,  Anaheim, CA 92801
          (b)  Account Number 6704-559038
     (4)  Money  Market  Account
          (a)  Imperial  Bank,  9757  Wilshire  Blvd.,  Beverly Hills, CA 90212
          (b)  Account Number:  14-088-652


          BOND:  $6,000,000.00
BANKRUPTCY JUDGE : HON. ROBERT W. ALBERTS

I, James J. Joseph, declare under penalty of perjury that the information
contained in the above Interim Statement is true and complete to the best of my
knowledge.

Dated:  3/17/99                   Signed:  /s/ James J. Joseph
- ----------------------------      ----------------------------------------------
                                               James J. Joseph, Trustee


================================================================================



CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA


            STATEMENT NUMBER:   002
RECEIPTS FOR THE PERIOD FROM:   020199
                          TO:   022899

OPERATING ACCOUNT # 14-088-393                              AMOUNT
- --------------------------------------------------------------------
02/12 - PAM III MONEY MARKET    TRANSFER OF FUNDS           3,887.17





                                                         -----------
                                                TOTAL       3,887.17
                                                         ===========



CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA

                 STATEMENT NUMBER:   002
DISBURSEMENTS FOR THE PERIOD FROM:   020199
                               TO:   022899



OPERATING ACCOUNT # 14-088-393                                                    CHECK
NAME OF PAYEE                        DESCRIPTION                        AMOUNT    NUMBER  DATE
- --------------------------------------------------------------------------------------------------
                                                                              
PERFORMANCE CAP.MGMT,INC.            JANUARY OPERATING EXP/COLL COSTS   3,887.17  10002   02/12/99






                                                                     -----------
                                                            TOTAL       3,887.17
                                                                     ===========





CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA

                                                 
            STATEMENT NUMBER:       002
RECEIPTS FOR THE PERIOD FROM:       020199
                          TO:       022899

30-Day C.D. Account # 426-556-0001                         AMOUNT
- -----------------------------------------------------------------
02/26 - IMPERIAL BANK               INTEREST AT MATURITY   308.47





                                                      -----------
                                             TOTAL         308.47
                                                      ===========



CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA

                 STATEMENT NUMBER:      002
DISBURSEMENTS FOR THE PERIOD FROM:      020199
                               TO:      022899

30-Day C.D. Account #426-556-0001                            CHECK
NAME OF PAYEE                           DESCRIPTION  AMOUNT  NUMBER  DATE
- -------------------------------------------------------------------------






                                                  ---------
                                       TOTAL           0.00
                                                  =========



CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA
            STATEMENT NUMBER:       002
RECEIPTS FOR THE PERIOD FROM:       020199
                          TO:       022899

MONEY MARKET ACCOUNT # 6704-559038                       AMOUNT
- ---------------------------------------------------------------
02/28 - WELLS FARGO BANK            DIVIDENDS PAID        36.15




                                                    -----------
                                           TOTAL          36.15
                                                    ===========





CASE NAME : PERFORMANCE ASSET MGMT, FUND III, LTD
CASE NUMBER : SA 98-27101 RA

                 STATEMENT NUMBER:     002
DISBURSEMENTS FOR THE PERIOD FROM:     020199
                               TO:     022899

MONEY MARKET ACCOUNT 6704-559038                            CHECK
NAME OF PAYEE                          DESCRIPTION  AMOUNT  NUMBER  DATE
- ------------------------------------------------------------------------






                                                 ---------
                                      TOTAL           0.00
                                                 =========





CASE NAME : PERFORMANCE ASSET MGMT FUND III, LTD
CASE NUMBER : SA 98-27101 RA
            STATEMENT NUMBER:       002
RECEIPTS FOR THE PERIOD FROM:       020199
                          TO:       022899

MONEY MARKET ACCOUNT 14-088-652                                       AMOUNT
- ----------------------------------------------------------------------------
PCM PARTNERSHIP RESERVE MONEY MARKET        TRANSFER OF FUNDS     288,637.00
02/05 - UNION BANK TRUST ACCOUNT            TRANSFER OF FUNDS       9,504.98




                                                                 -----------
                                                    TOTAL         298,141.98
                                                                 ===========




CASE NAME : PERFORMANCE ASSET MGMT, FUND III, LTD
CASE NUMBER : SA 98-27101 RA

                 STATEMENT NUMBER:     002
DISBURSEMENTS FOR THE PERIOD FROM:     020199
                               TO:     022899




MONEY MARKET ACCOUNT # 14-088-652                                       CHECK
NAME OF PAYEE                          DESCRIPTION          AMOUNT      NUMBER  DATE
- ----------------------------------------------------------------------------------------
                                                                    
VCS OPERATING                          BOND PAYMENT         2,257.86    TSF     02/08/99
PAM III OPERATING                      TRANSFER OF FUNDS    3,887.17    TSF     02/12/99





                                                           ---------
                                                TOTAL       6,145.03
                                                           =========